HANSAEMK CO.,LTD. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,130 KRW | -0.70% |
|
+0.47% | -0.93% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 90,162 | 50,912 | 37,919 | 43,984 | 81,351 | 58,990 |
| Enterprise Value (EV) 1 | 94,508 | 87,638 | 76,315 | 84,239 | 1,66,962 | 1,60,423 |
| P/E ratio | 23.4 x | -1.16 x | -1.65 x | -1.42 x | -1.5 x | -9.17 x |
| Yield | 2.6% | - | - | - | - | - |
| Capitalization / Revenue | 0.28 x | 0.17 x | 0.17 x | 0.21 x | 0.3 x | 0.19 x |
| EV / Revenue | 0.29 x | 0.29 x | 0.35 x | 0.41 x | 0.62 x | 0.51 x |
| EV / EBITDA | 12.2 x | -6.33 x | -5.48 x | -11.9 x | -10.5 x | 111 x |
| EV / FCF | 259 x | -61.3 x | 16.2 x | 10.6 x | -5.36 x | -19.8 x |
| FCF Yield | 0.39% | -1.63% | 6.16% | 9.44% | -18.7% | -5.04% |
| Price to Book | 0.59 x | 0.49 x | 0.49 x | 0.94 x | 2.11 x | 0.67 x |
| Nbr of stocks (in thousands) | 11,709 | 11,276 | 10,928 | 10,928 | 27,437 | 27,437 |
| Reference price 2 | 7,700 | 4,515 | 3,470 | 4,025 | 2,965 | 2,150 |
| Announcement Date | 07/03/19 | 20/03/20 | 17/03/21 | 21/03/22 | 20/03/23 | 20/03/24 |
1KRW in Million2KRW
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,22,990 | 3,07,486 | 2,20,214 | 2,07,665 | 2,71,480 | 3,16,766 |
| EBITDA 1 | 7,738 | -13,845 | -13,927 | -7,056 | -15,925 | 1,442 |
| EBIT 1 | 2,412 | -23,884 | -19,170 | -11,835 | -21,131 | -4,219 |
| Operating Margin | 0.75% | -7.77% | -8.71% | -5.7% | -7.78% | -1.33% |
| Earnings before Tax (EBT) 1 | 1,071 | -45,305 | -24,718 | -23,746 | -37,652 | -15,903 |
| Net income 1 | 4,004 | -43,779 | -23,006 | -30,982 | -37,753 | -6,430 |
| Net margin | 1.24% | -14.24% | -10.45% | -14.92% | -13.91% | -2.03% |
| EPS 2 | 329.5 | -3,877 | -2,105 | -2,835 | -1,978 | -234.4 |
| Free Cash Flow 1 | 364.8 | -1,430 | 4,704 | 7,956 | -31,153 | -8,089 |
| FCF margin | 0.11% | -0.47% | 2.14% | 3.83% | -11.48% | -2.55% |
| FCF Conversion (EBITDA) | 4.71% | - | - | - | - | - |
| FCF Conversion (Net income) | 9.11% | - | - | - | - | - |
| Dividend per Share 2 | 200.0 | - | - | - | - | - |
| Announcement Date | 07/03/19 | 20/03/20 | 17/03/21 | 21/03/22 | 20/03/23 | 20/03/24 |
1KRW in Million2KRW
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 4,346 | 36,726 | 38,396 | 40,255 | 85,612 | 1,01,433 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.5616 x | -2.653 x | -2.757 x | -5.705 x | -5.376 x | 70.34 x |
| Free Cash Flow 1 | 365 | -1,430 | 4,704 | 7,956 | -31,153 | -8,089 |
| ROE (net income / shareholders' equity) | 2.61% | -35.1% | -25.8% | -49.7% | -88.3% | -10.2% |
| ROA (Net income/ Total Assets) | 0.72% | -7.65% | -7.17% | -5.31% | -7.46% | -1.07% |
| Assets 1 | 5,55,658 | 5,72,436 | 3,21,089 | 5,83,785 | 5,05,788 | 6,01,456 |
| Book Value Per Share 2 | 13,030 | 9,169 | 7,123 | 4,295 | 1,408 | 3,199 |
| Cash Flow per Share 2 | 469.0 | 314.0 | 256.0 | 329.0 | 314.0 | 138.0 |
| Capex 1 | 5,127 | 7,130 | 4,199 | 6,336 | 7,996 | 6,652 |
| Capex / Sales | 1.59% | 2.32% | 1.91% | 3.05% | 2.95% | 2.1% |
| Announcement Date | 07/03/19 | 20/03/20 | 17/03/21 | 21/03/22 | 20/03/23 | 20/03/24 |
1KRW in Million2KRW
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -0.93% | 42.82M | |
| +3.53% | 143B | |
| -32.40% | 43.52B | |
| +13.32% | 18.37B | |
| +14.54% | 10.56B | |
| +32.89% | 8.75B | |
| +5.02% | 6.77B | |
| -6.69% | 6.57B | |
| +30.77% | 6.44B | |
| +4.11% | 5.6B |
- Stock Market
- Equities
- A069640 Stock
- Financials Hansaemk Co.,Ltd.